MH Ethanol Co.,Ltd.
KRX:023150.KS
5570 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 29,182.302 | 20,862.779 | 28,179.481 | 25,849.863 | 29,046.363 | 22,408.388 | 28,284.652 | 27,115.361 | 31,510.448 | 23,811.941 | 27,510.979 | 24,429.14 | 28,000.006 | 22,126.812 | 24,875.342 | 23,255.789 | 26,747.927 | 19,766.181 | 21,617.408 | 19,518.442 | 22,455.764 | 17,287.729 | 20,894.204 | 17,222.433 | 19,203.235 | 15,475.991 | 15,865.533 | 12,242.147 | 12,353.795 | 11,515.657 | 12,247.325 | 11,618.543 | 12,841.735 | 12,189.422 | 13,251.661 | 11,689.98 | 13,170.049 | 12,274.513 | 12,398.994 | 12,857.572 | 12,131.169 | 11,596.046 | 11,244.615 | 13,859.867 | 18,737.544 | 18,357.862 | 11,882.174 | 16,520.258 | 17,419.774 | 11,080.385 | 0 | 10,270.909 | 11,769.535 | 10,686.407 | 0 | 10,225.292 | 11,275.155 | 10,337.158 | 0 | 11,548.102 | 12,106.795 | 10,257.988 | 0 | 10,384.765 | 11,455.174 | 9,791.618 | 10,952.441 | 8,813.665 | 10,991.533 | 9,387.017 |
| Kosten van de omzet
| 16,376.991 | 15,127.906 | 19,984.327 | 14,588.323 | 15,970.628 | 16,598.266 | 17,497.451 | 17,472.157 | 17,336.426 | 15,155.879 | 16,775.865 | 13,483.169 | 14,475.514 | 13,476.726 | 14,221.644 | 13,336.777 | 16,891.503 | 15,374.034 | 13,057.524 | 13,591.458 | 14,543.199 | 13,027 | 13,276.701 | 13,739.995 | 13,716.416 | 12,791.596 | 11,725.492 | 8,580.557 | 8,587.109 | 8,332.418 | 8,830.682 | 8,390.067 | 8,120.049 | 8,621.594 | 10,920.371 | 8,679.589 | 8,567.258 | 8,257.787 | 11,338.382 | 9,731.464 | 8,048.939 | 7,991.193 | 8,650.64 | 12,414.926 | 16,210.126 | 17,041.168 | 8,995.101 | 14,530.014 | 13,761.286 | 8,759.523 | 0 | 8,010.28 | 8,472.316 | 8,329.55 | 0 | 6,872.113 | 8,988.312 | 7,140.262 | 0 | 8,764.632 | 7,375.757 | 7,392.385 | 0 | 7,240.381 | 8,515.254 | 6,787.082 | 7,292.731 | 6,918.99 | 7,815.401 | 6,094.666 |
| Brutowinst
| 12,805.311 | 5,734.873 | 8,195.154 | 11,261.54 | 13,075.735 | 5,810.123 | 10,787.201 | 9,643.204 | 14,174.022 | 8,656.062 | 10,735.114 | 10,945.971 | 13,524.492 | 8,650.086 | 10,653.697 | 9,919.012 | 9,856.424 | 4,392.147 | 8,559.884 | 5,926.983 | 7,912.565 | 4,260.729 | 7,617.503 | 3,482.438 | 5,486.819 | 2,684.395 | 4,140.041 | 3,661.59 | 3,766.686 | 3,183.239 | 3,416.644 | 3,228.476 | 4,721.686 | 3,567.828 | 2,331.29 | 3,010.391 | 4,602.791 | 4,016.726 | 1,060.612 | 3,126.108 | 4,082.23 | 3,604.853 | 2,593.974 | 1,444.941 | 2,527.418 | 1,316.694 | 2,887.073 | 1,990.244 | 3,658.488 | 2,320.862 | 0 | 2,260.629 | 3,297.219 | 2,356.857 | 0 | 3,353.179 | 2,286.843 | 3,196.896 | 0 | 2,783.47 | 4,731.038 | 2,865.603 | 0 | 3,144.384 | 2,939.92 | 3,004.536 | 3,659.71 | 1,894.675 | 3,176.132 | 3,292.351 |
| Brutowinstmarge
| 0.439 | 0.275 | 0.291 | 0.436 | 0.45 | 0.259 | 0.381 | 0.356 | 0.45 | 0.364 | 0.39 | 0.448 | 0.483 | 0.391 | 0.428 | 0.427 | 0.368 | 0.222 | 0.396 | 0.304 | 0.352 | 0.246 | 0.365 | 0.202 | 0.286 | 0.173 | 0.261 | 0.299 | 0.305 | 0.276 | 0.279 | 0.278 | 0.368 | 0.293 | 0.176 | 0.258 | 0.349 | 0.327 | 0.086 | 0.243 | 0.337 | 0.311 | 0.231 | 0.104 | 0.135 | 0.072 | 0.243 | 0.12 | 0.21 | 0.209 | 0 | 0.22 | 0.28 | 0.221 | 0 | 0.328 | 0.203 | 0.309 | 0 | 0.241 | 0.391 | 0.279 | 0 | 0.303 | 0.257 | 0.307 | 0.334 | 0.215 | 0.289 | 0.351 |
| Onderzoek- en ontwikkelingskosten
| 66 | 65 | 62 | 69 | 62 | 63 | 70 | 92 | 68 | 79 | 106 | 132 | 76 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 4,901.017 | 4,853.696 | 944.004 | 7,245.525 | 4,806.468 | 4,104.632 | -13,824.744 | 7,522.267 | 4,361.107 | 5,449.267 | -13,592.922 | 7,461.679 | 4,490.456 | 4,630.214 | -13,565.631 | 7,731.787 | 4,505.446 | 9,488.387 | -11,148.343 | 6,465.384 | 3,660.505 | 3,717.544 | -11,756.714 | 6,480.942 | 4,075.9 | 3,900.283 | -1,412.58 | 793.787 | 737.591 | 758.378 | -2,208.012 | 873.373 | 707.244 | 848.076 | -1,774.531 | 763.211 | 517.172 | 687.677 | -1,658.819 | 675.942 | 577.937 | 761.114 | -2,883.491 | 1,147.076 | 1,229.858 | 240.343 | -3,396.808 | 1,472.236 | 1,382.257 | 112.246 | 0 | 57.577 | 84.961 | 102.399 | 0 | 80.415 | 72.483 | 153.111 | 0 | 115.871 | 74.115 | 125.359 | 0 | 165.563 | 155.071 | 191.512 | 181.623 | 151.86 | 144.645 | 127.645 |
| Verkoop- en marketingkosten
| -703.473 | -686.074 | 1,090.734 | 1,019.778 | 1,226.573 | 880.653 | 0 | 1,189.692 | 1,057.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133.088 | 71.928 | 50.906 | 55.032 | 152.146 | 81.672 | 100.339 | 71.417 | 439.205 | 81.296 | 59.727 | 149.273 | 134.665 | 161.201 | 217.055 | 125.181 | 0 | 136.361 | 74.923 | 204.803 | 0 | 63.551 | 78.231 | 109.008 | 0 | 93.772 | 99.32 | 156.028 | 0 | 188.84 | 167.162 | 104.925 | 72.266 | 165.856 | 146.859 | 182.147 |
| Verkoop-, algemene en administratieve kosten
| 4,197.544 | 4,167.622 | 3,206.404 | 7,245.525 | 4,806.468 | 4,104.632 | -9,453.129 | 7,522.267 | 4,361.107 | 5,449.267 | -9,669.733 | 7,461.679 | 4,490.456 | 4,630.214 | -10,130.417 | 7,731.787 | 4,505.446 | 9,488.387 | -8,324.673 | 6,465.384 | 3,660.505 | 3,717.544 | -8,815.64 | 6,480.942 | 4,075.9 | 3,900.283 | -11.854 | 793.787 | 737.591 | 758.378 | -1,938.755 | 873.373 | 707.244 | 848.076 | -1,641.443 | 835.139 | 568.078 | 742.709 | -1,506.673 | 757.614 | 678.276 | 832.531 | -2,444.286 | 1,228.372 | 1,289.585 | 389.616 | -3,262.143 | 1,633.437 | 1,599.312 | 237.427 | 0 | 193.938 | 159.884 | 307.202 | 0 | 143.966 | 150.714 | 262.119 | 0 | 209.643 | 173.435 | 281.387 | 0 | 354.403 | 322.233 | 296.437 | 253.889 | 317.716 | 291.504 | 309.792 |
| Overige kosten
| -4,901.017 | -1,266.832 | 18.007 | -14,491.05 | -9,612.937 | 103.062 | 12,915.167 | -125.109 | 26.695 | 528.48 | 700.503 | -268.253 | 30.19 | 255.261 | 2,352.391 | -310.003 | -571.118 | 28.724 | -26.226 | -27.907 | 19.897 | 0.493 | 375.196 | -281.586 | -7.047 | 4.616 | 2,764.364 | -5.158 | -492.203 | -1.528 | 861.372 | -863.662 | 36.466 | -14.975 | 1,082.011 | -814.123 | -65.634 | -36.795 | -105.077 | -218.855 | -16.119 | 68.942 | 1,137.445 | 42.68 | -8.047 | 6.42 | -60.873 | 174.339 | -2.681 | 582.924 | 0 | 742.658 | 636.787 | 0.659 | 0 | -16.125 | 1,267.321 | -28.492 | 0 | -9.472 | -30.469 | -19.416 | 0 | -218.773 | -40.72 | -206.12 | -540.972 | -124.718 | 148.55 | -153.216 |
| Bedrijfskosten
| 4,263.544 | 4,232.622 | 3,268.404 | -7,245.525 | -4,806.469 | 4,104.632 | 3,462.038 | 7,522.267 | 4,361.107 | 5,449.267 | 4,474.921 | 7,461.679 | 4,490.456 | 4,630.214 | 1,889.603 | 7,731.787 | 4,505.446 | 9,488.387 | 4,987.626 | 6,465.384 | 3,660.505 | 3,717.544 | 3,585.825 | 6,480.942 | 4,075.9 | 3,900.283 | 4,345.089 | 793.787 | 737.591 | 758.378 | 631.466 | 873.373 | 707.244 | 848.076 | 723.257 | 835.139 | 568.078 | 742.709 | 860.531 | 757.614 | 678.276 | 832.531 | 1,099.915 | 1,228.372 | 1,289.585 | 1,255.412 | 455.442 | 1,633.437 | 1,599.312 | 820.351 | 0 | 936.596 | 796.671 | 1,040.267 | 0 | 955.151 | 884.892 | 1,040.141 | 0 | 1,076.443 | 989.448 | 1,116.869 | 0 | 1,267.228 | 1,247.328 | 1,286.054 | 1,231.664 | 1,528.534 | 1,095.906 | 927.387 |
| Bedrijfsresultaat
| 8,541.767 | 1,502.251 | 4,926.75 | 4,016.015 | 8,269.266 | 1,705.49 | 6,784.243 | 2,120.937 | 9,812.914 | 3,206.795 | 6,797.113 | 3,484.292 | 9,034.036 | 4,019.872 | 8,122.7 | 2,187.225 | 5,350.979 | -5,096.24 | 3,572.258 | -538.4 | 4,252.06 | 543.185 | 4,031.678 | -2,998.503 | 1,410.918 | -1,215.889 | -205.048 | 2,867.803 | 3,029.095 | 2,424.862 | 2,785.179 | 2,355.103 | 4,014.442 | 2,719.752 | 1,608.033 | 2,175.252 | 4,034.712 | 3,274.016 | 200.082 | 2,368.494 | 3,403.954 | 2,772.322 | 1,494.058 | 216.569 | 1,237.833 | 61.281 | 2,431.631 | 356.807 | 2,059.176 | 1,567.339 | 0 | 1,324.032 | 2,491.699 | 1,316.59 | 0 | 2,398.028 | 1,401.952 | 2,156.753 | 0 | 1,707.027 | 3,741.589 | 1,748.735 | 0 | 1,877.157 | 1,692.591 | 1,718.483 | 2,428.043 | 366.143 | 2,080.226 | 2,364.961 |
| Bedrijfsresultaat ratio
| 0.293 | 0.072 | 0.175 | 0.155 | 0.285 | 0.076 | 0.24 | 0.078 | 0.311 | 0.135 | 0.247 | 0.143 | 0.323 | 0.182 | 0.327 | 0.094 | 0.2 | -0.258 | 0.165 | -0.028 | 0.189 | 0.031 | 0.193 | -0.174 | 0.073 | -0.079 | -0.013 | 0.234 | 0.245 | 0.211 | 0.227 | 0.203 | 0.313 | 0.223 | 0.121 | 0.186 | 0.306 | 0.267 | 0.016 | 0.184 | 0.281 | 0.239 | 0.133 | 0.016 | 0.066 | 0.003 | 0.205 | 0.022 | 0.118 | 0.141 | 0 | 0.129 | 0.212 | 0.123 | 0 | 0.235 | 0.124 | 0.209 | 0 | 0.148 | 0.309 | 0.17 | 0 | 0.181 | 0.148 | 0.176 | 0.222 | 0.042 | 0.189 | 0.252 |
| Totaal overige inkomsten en kosten netto
| -2,904.487 | -4,011.061 | -2,828.867 | -2,764.313 | -2,748.788 | -2,785.71 | -3,899.511 | -2,977.575 | -2,750.617 | -2,143.929 | 1,937.163 | -3,988.529 | -2,295.5 | -2,576.652 | -3,296.424 | -2,714.439 | -3,076.764 | -2,339.935 | -5,598.784 | -2,648.5 | -2,817.838 | -2,219.033 | -1,791.024 | -3,691.701 | -2,921.754 | -2,729.162 | -1,078.418 | 35.182 | -514.296 | 52.578 | -347.365 | -1,028.616 | -46.604 | -0.51 | 80.038 | -845.567 | -193.822 | -104.775 | -2,809.702 | -443.201 | -342.993 | -579.362 | 342.127 | -851.914 | -938.268 | -852.755 | -868.236 | -1,614.122 | -925.474 | -844.455 | 0 | 117.608 | -789.684 | -721.505 | 0 | -2,218.655 | -1,699.444 | -1,069.672 | 0 | -2,127.513 | -992.36 | 41.71 | 0 | -1,241.266 | -388.449 | -2,070.813 | -1,397.841 | -783.555 | 54.838 | -600.002 |
| Inkomen voor belasting
| 5,637.281 | -2,508.811 | 2,097.883 | 1,251.702 | 5,520.478 | -1,080.219 | 2,884.732 | -856.638 | 7,062.297 | 1,062.866 | 3,890.455 | -504.238 | 6,738.536 | 1,443.22 | 5,467.671 | -527.214 | 2,274.215 | -7,436.175 | -2,026.526 | -3,186.901 | 1,434.222 | -1,675.848 | 2,240.655 | -6,690.205 | -1,510.835 | -3,945.05 | -1,283.466 | 2,902.985 | 2,514.799 | 2,477.439 | 2,437.813 | 1,326.487 | 3,967.838 | 2,719.242 | 1,688.071 | 1,329.685 | 3,840.891 | 3,169.242 | -2,609.622 | 1,925.293 | 3,060.961 | 2,192.96 | 1,836.187 | -635.345 | 299.565 | -791.473 | 1,563.395 | -1,257.315 | 1,133.702 | 656.056 | 0 | 1,441.641 | 1,710.864 | 595.085 | 0 | 179.373 | -297.493 | 1,087.083 | 0 | -420.486 | 2,749.23 | 1,790.444 | 0 | 635.89 | 1,304.143 | -352.331 | 1,030.205 | -417.414 | 2,135.064 | 1,764.962 |
| Inkomen voor belasting ratio
| 0.193 | -0.12 | 0.074 | 0.048 | 0.19 | -0.048 | 0.102 | -0.032 | 0.224 | 0.045 | 0.141 | -0.021 | 0.241 | 0.065 | 0.22 | -0.023 | 0.085 | -0.376 | -0.094 | -0.163 | 0.064 | -0.097 | 0.107 | -0.388 | -0.079 | -0.255 | -0.081 | 0.237 | 0.204 | 0.215 | 0.199 | 0.114 | 0.309 | 0.223 | 0.127 | 0.114 | 0.292 | 0.258 | -0.21 | 0.15 | 0.252 | 0.189 | 0.163 | -0.046 | 0.016 | -0.043 | 0.132 | -0.076 | 0.065 | 0.059 | 0 | 0.14 | 0.145 | 0.056 | 0 | 0.018 | -0.026 | 0.105 | 0 | -0.036 | 0.227 | 0.175 | 0 | 0.061 | 0.114 | -0.036 | 0.094 | -0.047 | 0.194 | 0.188 |
| Belastingkosten
| 3,386.023 | 443.735 | 2,037.732 | -810.304 | 1,037.361 | 310.671 | -383.712 | -1,005.44 | -32.243 | -331.194 | 954.825 | 250.221 | 848.42 | 825.644 | 78.565 | 509.551 | 436.231 | 235.299 | 431.171 | 449.999 | 751.907 | 463.914 | 784.979 | 178.123 | 567.493 | 597.398 | 752.208 | 459.367 | 557.819 | 534.296 | 541.871 | 294.664 | 874.405 | 595.756 | 401.794 | 293.01 | 862.719 | 691.772 | -139.852 | 365.093 | -598.631 | 23.93 | -7,253.517 | 194.169 | 352.746 | 387.302 | 309.953 | 1.45 | 244.905 | 191.838 | 0 | 326.618 | 350.137 | 208.749 | 0 | 583.005 | 295.286 | 448.944 | 0 | 316.782 | 1,427.373 | 347.083 | 0 | 459.668 | 426.146 | 133.709 | 184.626 | 20.674 | 432.564 | 406.242 |
| Nettowinst
| 3,136.029 | 68.584 | -23.358 | 2,483.471 | 2,558.872 | -1,390.89 | 3,268.444 | 148.802 | 7,094.54 | 1,627.376 | 998.467 | 122.372 | 3,128.459 | 1,661.426 | 4,198.18 | 430.905 | 1,671.445 | -1,172.801 | -1,706.59 | -795.489 | 1,643.851 | 333.124 | 1,772.849 | -2,364.094 | 528.057 | -532.64 | 403.425 | 2,443.618 | 1,956.98 | 1,943.143 | 1,895.943 | 1,031.822 | 3,093.432 | 2,123.487 | 1,286.276 | 1,036.675 | 2,978.172 | 2,477.47 | -2,469.77 | 1,560.2 | 3,959.592 | -3,237.541 | 9,124.531 | -796.875 | -26.018 | -1,146.482 | 1,283.208 | -1,225.673 | 921.682 | 464.218 | 0 | 1,115.023 | 1,360.728 | 386.336 | 0 | -403.632 | -592.778 | 638.14 | 0 | -737.268 | 1,321.858 | 1,443.361 | 0 | 176.221 | 877.997 | -486.04 | 845.579 | -438.089 | 1,702.5 | 1,358.72 |
| Nettowinstmarge
| 0.107 | 0.003 | -0.001 | 0.096 | 0.088 | -0.062 | 0.116 | 0.005 | 0.225 | 0.068 | 0.036 | 0.005 | 0.112 | 0.075 | 0.169 | 0.019 | 0.062 | -0.059 | -0.079 | -0.041 | 0.073 | 0.019 | 0.085 | -0.137 | 0.027 | -0.034 | 0.025 | 0.2 | 0.158 | 0.169 | 0.155 | 0.089 | 0.241 | 0.174 | 0.097 | 0.089 | 0.226 | 0.202 | -0.199 | 0.121 | 0.326 | -0.279 | 0.811 | -0.057 | -0.001 | -0.062 | 0.108 | -0.074 | 0.053 | 0.042 | 0 | 0.109 | 0.116 | 0.036 | 0 | -0.039 | -0.053 | 0.062 | 0 | -0.064 | 0.109 | 0.141 | 0 | 0.017 | 0.077 | -0.05 | 0.077 | -0.05 | 0.155 | 0.145 |
| WPA (Winst Per Aandeel)
| 481.83 | 10.54 | -3.59 | 381.57 | 393.16 | -213.7 | 502.18 | 22.86 | 1,090.04 | 250.04 | 451.04 | 19 | 481 | 255 | 645.03 | 66 | 257 | -180 | -258.24 | -120 | 245 | 50 | 257.22 | -343 | 77 | -77 | 56.22 | 341 | 271 | 269 | 262.76 | 143 | 429 | 290 | 178.67 | 144 | 406 | 335 | -344.84 | 218 | 556 | -462 | 1,303.5 | -114 | -4 | -168 | 183.21 | -175 | 132 | 66 | 70 | 159 | 194 | 55 | -122 | -57 | -85 | 91 | -101 | -105 | 189 | 206 | -1,004 | 25 | 125 | -69 | 120.72 | -62.54 | 243 | 194.1 |
| Verwaterde WPA
| 481.83 | 10.54 | -3.59 | 381.57 | 393.16 | -213.7 | 502.18 | 22.86 | 1,090.04 | 250.04 | 451.04 | 19 | 481 | 255 | 645.03 | 66 | 257 | -180 | -258.24 | -120 | 245 | 50 | 257.22 | -343 | 77 | -77 | 56.22 | 341 | 271 | 269 | 262.76 | 143 | 429 | 290 | 178.67 | 144 | 406 | 335 | -344.84 | 211 | 538 | -462 | 1,303.5 | -114 | -4 | -168 | 183.21 | -175 | 132 | 66 | 70 | 159 | 194 | 55 | -122 | -57 | -85 | 91 | -101 | -105 | 189 | 206 | -1,004 | 25 | 125 | -69 | 120.72 | -62.54 | 243 | 194.1 |
| EBITDA
| 12,157.208 | 5,081.213 | 8,506.455 | 11,261.54 | 13,075.735 | 5,121.891 | 10,346.881 | 5,775.381 | 13,421.251 | 6,842.242 | 10,757.1 | 7,279.265 | 12,789.112 | 7,729.571 | 14,535.502 | 5,568.883 | 8,774.786 | -1,704.957 | 4,441.092 | 2,865.826 | 7,779.315 | 3,768.881 | 8,846.407 | 102.8 | 4,463.485 | 1,771.235 | 2,585.618 | 3,188.185 | 3,332.469 | 2,707.793 | 2,066.995 | 2,649.848 | 4,312.871 | 2,993.624 | 1,710.335 | 2,465.84 | 4,340.118 | 3,519.174 | -2,172.108 | 2,576.257 | 3,594.915 | 2,953.83 | 3,486.304 | 1,146.206 | 2,091.085 | 986.5 | 3,935.314 | 1,231.556 | 2,059.176 | 2,019.913 | 0 | 2,909.137 | 3,131.438 | 1,912.014 | 0 | 967.704 | 1,224.128 | 2,537.441 | 0 | 1,064.061 | 4,186.806 | 3,010.91 | 0 | 1,882.244 | 2,321.186 | 645.479 | 1,986.522 | 459.781 | 3,034.011 | 2,574.776 |
| EBITDA ratio
| 0.417 | 0.244 | 0.302 | 0.436 | 0.45 | 0.229 | 0.366 | 0.213 | 0.426 | 0.287 | 0.391 | 0.298 | 0.457 | 0.349 | 0.584 | 0.239 | 0.328 | -0.086 | 0.205 | 0.147 | 0.346 | 0.218 | 0.423 | 0.006 | 0.232 | 0.114 | 0.163 | 0.26 | 0.27 | 0.235 | 0.169 | 0.228 | 0.336 | 0.246 | 0.129 | 0.211 | 0.33 | 0.287 | -0.175 | 0.2 | 0.296 | 0.255 | 0.31 | 0.083 | 0.112 | 0.054 | 0.331 | 0.075 | 0.118 | 0.182 | 0 | 0.283 | 0.266 | 0.179 | 0 | 0.095 | 0.109 | 0.245 | 0 | 0.092 | 0.346 | 0.294 | 0 | 0.181 | 0.203 | 0.066 | 0.181 | 0.052 | 0.276 | 0.274 |